Par Value of Share
Class 1 ordinary share
12023-02-01 ~ 2024-01-31
Class 2 ordinary share
12023-02-01 ~ 2024-01-31
Turnover/Revenue
30,356,058 GBP2023-02-01 ~ 2024-01-31
27,195,211 GBP2022-02-01 ~ 2023-01-31
Cost of Sales
25,579,574 GBP2023-02-01 ~ 2024-01-31
23,183,077 GBP2022-02-01 ~ 2023-01-31
Gross Profit/Loss
4,776,484 GBP2023-02-01 ~ 2024-01-31
4,012,134 GBP2022-02-01 ~ 2023-01-31
Administrative Expenses
2,170,814 GBP2023-02-01 ~ 2024-01-31
2,029,790 GBP2022-02-01 ~ 2023-01-31
Operating Profit/Loss
2,631,019 GBP2023-02-01 ~ 2024-01-31
2,011,776 GBP2022-02-01 ~ 2023-01-31
Other Interest Receivable/Similar Income (Finance Income)
123,257 GBP2023-02-01 ~ 2024-01-31
6,394 GBP2022-02-01 ~ 2023-01-31
Interest Payable/Similar Charges (Finance Costs)
17,096 GBP2023-02-01 ~ 2024-01-31
11,783 GBP2022-02-01 ~ 2023-01-31
Profit/Loss on Ordinary Activities Before Tax
2,737,180 GBP2023-02-01 ~ 2024-01-31
2,006,387 GBP2022-02-01 ~ 2023-01-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
693,056 GBP2023-02-01 ~ 2024-01-31
374,396 GBP2022-02-01 ~ 2023-01-31
Profit/Loss
2,044,124 GBP2023-02-01 ~ 2024-01-31
1,631,991 GBP2022-02-01 ~ 2023-01-31
Comprehensive Income/Expense
2,044,124 GBP2023-02-01 ~ 2024-01-31
1,631,991 GBP2022-02-01 ~ 2023-01-31
Property, Plant & Equipment
594,972 GBP2024-01-31
578,361 GBP2023-01-31
Total Inventories
645,885 GBP2024-01-31
519,646 GBP2023-01-31
Debtors
1,136,410 GBP2024-01-31
1,791,387 GBP2023-01-31
Cash at bank and in hand
5,741,835 GBP2024-01-31
4,154,406 GBP2023-01-31
Current Assets
7,524,130 GBP2024-01-31
6,465,439 GBP2023-01-31
Creditors
Current
3,120,456 GBP2024-01-31
2,742,417 GBP2023-01-31
Net Current Assets/Liabilities
4,403,674 GBP2024-01-31
3,723,022 GBP2023-01-31
Total Assets Less Current Liabilities
4,998,646 GBP2024-01-31
4,301,383 GBP2023-01-31
Creditors
Non-current
-43,672 GBP2024-01-31
-133,386 GBP2023-01-31
Net Assets/Liabilities
4,811,418 GBP2024-01-31
4,058,965 GBP2023-01-31
Equity
Called up share capital
101 GBP2024-01-31
101 GBP2023-01-31
100 GBP2022-01-31
Retained earnings (accumulated losses)
4,811,317 GBP2024-01-31
4,058,864 GBP2023-01-31
3,405,497 GBP2022-01-31
Equity
4,811,418 GBP2024-01-31
4,058,965 GBP2023-01-31
3,405,597 GBP2022-01-31
Issue of Equity Instruments
Called up share capital
1 GBP2022-02-01 ~ 2023-01-31
Issue of Equity Instruments
1 GBP2022-02-01 ~ 2023-01-31
Dividends Paid
Retained earnings (accumulated losses)
-1,291,671 GBP2023-02-01 ~ 2024-01-31
-978,624 GBP2022-02-01 ~ 2023-01-31
Dividends Paid
-1,291,671 GBP2023-02-01 ~ 2024-01-31
-978,624 GBP2022-02-01 ~ 2023-01-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
2,044,124 GBP2023-02-01 ~ 2024-01-31
1,631,991 GBP2022-02-01 ~ 2023-01-31
Wages/Salaries
910,815 GBP2023-02-01 ~ 2024-01-31
845,250 GBP2022-02-01 ~ 2023-01-31
Social Security Costs
83,382 GBP2023-02-01 ~ 2024-01-31
83,752 GBP2022-02-01 ~ 2023-01-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
21,170 GBP2023-02-01 ~ 2024-01-31
15,054 GBP2022-02-01 ~ 2023-01-31
Staff Costs/Employee Benefits Expense
1,015,367 GBP2023-02-01 ~ 2024-01-31
944,056 GBP2022-02-01 ~ 2023-01-31
Average Number of Employees
312023-02-01 ~ 2024-01-31
322022-02-01 ~ 2023-01-31
Director Remuneration
24,517 GBP2023-02-01 ~ 2024-01-31
36,470 GBP2022-02-01 ~ 2023-01-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
78,535 GBP2023-02-01 ~ 2024-01-31
41,680 GBP2022-02-01 ~ 2023-01-31
Audit Fees/Expenses
9,500 GBP2023-02-01 ~ 2024-01-31
9,470 GBP2022-02-01 ~ 2023-01-31
Current Tax for the Period
658,466 GBP2023-02-01 ~ 2024-01-31
381,495 GBP2022-02-01 ~ 2023-01-31
Tax Expense/Credit at Applicable Tax Rate
656,923 GBP2023-02-01 ~ 2024-01-31
381,214 GBP2022-02-01 ~ 2023-01-31
Dividends Paid on Shares
1,291,671 GBP2023-02-01 ~ 2024-01-31
978,624 GBP2022-02-01 ~ 2023-01-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
5,012 GBP2024-01-31
5,012 GBP2023-01-31
Plant and equipment
433,856 GBP2024-01-31
433,856 GBP2023-01-31
Furniture and fittings
20,188 GBP2024-01-31
16,105 GBP2023-01-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
952 GBP2024-01-31
501 GBP2023-01-31
Plant and equipment
186,133 GBP2024-01-31
158,609 GBP2023-01-31
Furniture and fittings
15,949 GBP2024-01-31
14,537 GBP2023-01-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
451 GBP2023-02-01 ~ 2024-01-31
Plant and equipment
27,524 GBP2023-02-01 ~ 2024-01-31
Furniture and fittings
1,412 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment
Improvements to leasehold property
4,060 GBP2024-01-31
4,511 GBP2023-01-31
Plant and equipment
247,723 GBP2024-01-31
275,247 GBP2023-01-31
Furniture and fittings
4,239 GBP2024-01-31
1,568 GBP2023-01-31
Property, Plant & Equipment - Gross Cost
Motor vehicles
926,807 GBP2024-01-31
796,702 GBP2023-01-31
Computers
47,592 GBP2024-01-31
45,928 GBP2023-01-31
Property, Plant & Equipment - Gross Cost
1,433,455 GBP2024-01-31
1,297,603 GBP2023-01-31
Property, Plant & Equipment - Disposals
Motor vehicles
-36,196 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment - Disposals
-36,196 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
597,585 GBP2024-01-31
512,588 GBP2023-01-31
Computers
37,864 GBP2024-01-31
33,007 GBP2023-01-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
838,483 GBP2024-01-31
719,242 GBP2023-01-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles
109,740 GBP2023-02-01 ~ 2024-01-31
Computers
4,857 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
143,984 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-24,743 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-24,743 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment
Motor vehicles
329,222 GBP2024-01-31
284,114 GBP2023-01-31
Computers
9,728 GBP2024-01-31
12,921 GBP2023-01-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles, Under hire purchased contracts or finance leases
65,449 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment
Motor vehicles, Under hire purchased contracts or finance leases
196,349 GBP2024-01-31
273,251 GBP2023-01-31
Finished Goods
645,885 GBP2024-01-31
519,646 GBP2023-01-31
Trade Debtors/Trade Receivables
Current
986,738 GBP2024-01-31
864,388 GBP2023-01-31
Other Debtors
Current
7,217 GBP2024-01-31
Amount of corporation tax that is recoverable
Current
89,637 GBP2024-01-31
89,637 GBP2023-01-31
Amount of value-added tax that is recoverable
Current
29,237 GBP2024-01-31
33,214 GBP2023-01-31
Prepayments
Current
23,581 GBP2024-01-31
19,859 GBP2023-01-31
Debtors
Amounts falling due within one year, Current
1,136,410 GBP2024-01-31
1,791,387 GBP2023-01-31
Finance Lease Liabilities - Total Present Value
Current
89,714 GBP2024-01-31
123,113 GBP2023-01-31
Trade Creditors/Trade Payables
Current
2,129,397 GBP2024-01-31
1,974,576 GBP2023-01-31
Amounts owed to group undertakings
Current
166,260 GBP2024-01-31
188,348 GBP2023-01-31
Corporation Tax Payable
Current
482,075 GBP2024-01-31
309,995 GBP2023-01-31
Other Taxation & Social Security Payable
Current
26,777 GBP2024-01-31
31,168 GBP2023-01-31
Accrued Liabilities/Deferred Income
Current
41,532 GBP2024-01-31
55,638 GBP2023-01-31
Finance Lease Liabilities - Total Present Value
Non-current
43,672 GBP2024-01-31
133,386 GBP2023-01-31
Between one and five year, hire purchase agreements
43,672 GBP2024-01-31
133,386 GBP2023-01-31
hire purchase agreements
133,386 GBP2024-01-31
256,499 GBP2023-01-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
142,208 GBP2024-01-31
142,944 GBP2023-01-31
Between one and five year
548,333 GBP2024-01-31
690,541 GBP2023-01-31
All periods
690,541 GBP2024-01-31
833,485 GBP2023-01-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
143,556 GBP2024-01-31
109,032 GBP2023-01-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2024-01-31
Class 2 ordinary share
1 shares2024-01-31
Profit/Loss
Retained earnings (accumulated losses)
2,044,124 GBP2023-02-01 ~ 2024-01-31